0.164
Revenue$M
1.283
1.296
1.351
1.404
1.418
1.465
1.517
1.518
1.557
1.589
0.177
2.30%
2.44%
52
6.63
Revenue growth%
21.54
19.24
21.76
19.11
19.40
21.41
20.20
20.39
19.96
19.11
17.20
20.20
20.08
55
28.13
Gross margin%
5.98
7.22
6.29
7.56
9.46
9.47
7.25
9.00
7.64
10.52
18.57
9.00
7.60
29
16.50
Operating margin%
6.48
9.48
7.62
5.33
6.66
7.94
9.11
9.97
11.79
12.36
10.41
9.97
8.53
50
8.67
Net margin%
5.89
7.19
7.54
6.37
5.16
6.12
5.26
3.03
4.60
4.59
23.90
4.60
5.57
49
20.05
P/E ratio (avg)x
20.38
19.77
18.77
19.84
21.62
19.17
18.73
19.90
21.26
21.72
28.16
19.90
19.87
7
13.39
EV/EBITx
32.45
29.01
26.69
24.21
23.42
24.89
27.64
26.38
27.43
27.09
35.12
27.09
26.89
21
23.54
FCF yield (avg)%
6.21
3.54
2.04
1.71
1.15
2.84
2.73
3.57
3.50
4.65
8.08
3.50
3.17
26
14.24
FCF margin%
16.67
16.36
14.36
13.59
13.11
13.62
15.53
15.18
16.49
15.68
14.68
15.53
15.35
62
0.806
FCF / Net incomex
0.583
0.618
0.693
0.671
0.752
0.894
1.016
1.110
1.316
1.375
0.155
1.110
0.823
42
12.90
ROIC%
17.71
17.34
15.20
12.68
12.80
11.06
13.47
12.62
14.00
12.95
5.94
12.95
13.21
16
5.38
Return on equity%
8.83
8.21
10.89
9.84
10.40
7.63
6.24
7.22
9.90
12.72
9.88
7.63
9.34
54
3.74
Return on assets%
16.67
18.82
21.51
19.78
20.35
18.79
18.29
20.06
19.51
18.41
3.38
18.79
19.17
88
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.09%)
(0.63%)
—
5.30
EPS growth%
16.28
17.68
20.31
22.19
23.12
24.79
21.96
21.64
22.64
22.53
17.89
22.53
22.08
40
—
Bookvalue per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
10.61%
9.37%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.73%
4.48%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.63%
7.63%
—
7.87
Div yield (avg)%
17.47
16.40
15.58
16.61
17.89
19.42
19.94
17.09
19.90
17.61
3.64
19.42
17.54
9
20.71
Payout ratio%
15.52
18.21
17.46
15.94
18.15
19.99
20.56
19.07
20.37
21.90
6.21
20.37
18.64
82
111.8
Shares (diluted)M
133.6
142.3
145.3
142.8
136.2
145.8
128.5
121.4
120.5
118.6
117.3
(2.73%)
(0.52%)
93
18.16
Buyback yield%
20.67
20.06
22.10
20.62
20.08
19.93
17.81
20.23
20.30
20.97
8.94
20.23
20.27
48
0.985
D/E ratiox
1.668
1.532
1.593
1.665
1.681
1.728
1.817
1.997
2.076
2.128
1.465
1.997
1.704
34
0.359
Enterprise value$M
0.464
0.447
0.453
0.457
0.485
0.512
0.523
0.470
0.530
0.505
1.035
0.79%
1.40%
46
1.198
LT debt$M
1.791
1.874
2.062
2.207
2.175
2.187
2.323
2.710
2.803
2.978
1.422
6.49%
5.58%
49
Revenue
$1.589M
2.44%
1.00×
Cost of revenue
$1.112M
2.44%
1.00×
Operating expenses
$0.275M
2.55%
1.01×
Goodwill & intangibles
17.00%